Property Info
- MLS W7875738
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1292
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Solid Surface Counters
- Split Bedroom
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate6.4 | Gross Yield7.5% | Annual Rent$33,600.00 | Property Taxes$4,953.74 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $4,953.74 | $24,768.70 | $49,537.40 | |||
| Net Cash Flow | $28,646.26 | $143,231.30 | $286,462.60 |